|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
27,621
|
229
|
178
|
144
|
28,803
|
129
|
124
|
29,374
|
101
|
-29,166
|
105
|
122
|
126
|
137
|
145
|
147
|
146
|
151
|
170
|
170
|
177
|
224
|
421
|
439
|
-
|
-
|
-
|
-
|
-
|
-
|
286
|
280
|
336
|
391
|
408
|
416
|
536
|
471
|
537
|
543
|
462
|
734
|
1,341
|
1,407
|
1,408
|
1,658
|
1,848
|
1,855
|
1,854
|
6,335
|
2,331
|
2,406
|
2,411
|
2,383
|
2,300
|
2,285
|
2,679
|
2,861
|
|
株式報酬費用
|
-28,540
|
841
|
943
|
869
|
1,064
|
33,252
|
966
|
1,130
|
36,973
|
-35,472
|
694
|
859
|
891
|
886
|
896
|
1,202
|
1,121
|
1,348
|
1,611
|
1,789
|
1,866
|
1,880
|
1,922
|
2,219
|
2,447
|
2,440
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,524
|
4,527
|
4,692
|
4,877
|
5,261
|
7,093
|
7,767
|
6,711
|
8,985
|
12,195
|
13,175
|
13,498
|
15,194
|
18,668
|
18,716
|
19,487
|
21,612
|
24,622
|
25,356
|
26,250
|
23,549
|
27,535
|
30,696
|
30,506
|
|
営業キャッシュフロー
|
-9,264
|
285,518
|
-8,737
|
-350,757
|
-8,878
|
334,934
|
-12,222
|
-368,872
|
10,309
|
363,067
|
-17,822
|
-9,376
|
-
|
-8,130
|
34,359
|
-9,187
|
-10,347
|
-9,942
|
-17,507
|
-11,218
|
-12,122
|
77,829
|
-20,944
|
-31,261
|
-25,483
|
-24,071
|
-29,807
|
-
|
-32,235
|
-12,327
|
-26,907
|
-24,677
|
-20,268
|
-19,055
|
-30,135
|
-27,439
|
14,367
|
52,107
|
-29,519
|
-29,496
|
-38,770
|
-44,715
|
-26,811
|
-90,475
|
-84,040
|
-98,174
|
-122,300
|
-121,800
|
-96,200
|
-74,000
|
-129,500
|
-99,300
|
-101,500
|
-65,600
|
-131,600
|
-128,300
|
-107,500
|
-142,600
|
|
資本的支出
|
-101
|
30,568
|
-13
|
-7
|
-31,082
|
30,977
|
-177
|
-44
|
-69
|
-252
|
-333
|
-424
|
-100
|
-247
|
-130
|
-175
|
-53
|
-204
|
-420
|
-16
|
-306
|
-854
|
-1,388
|
-258
|
-451
|
-780
|
-261
|
-60
|
-358
|
-210
|
-257
|
-50
|
-1,006
|
-1,306
|
-1,041
|
-864
|
-2,592
|
-6,555
|
-6,626
|
-8,792
|
-15,700
|
-17,754
|
-942
|
-857
|
-6,331
|
-3,205
|
-402
|
-717
|
-220
|
-77
|
-
|
-
|
-701
|
-1,290
|
-5,664
|
-4,145
|
-9,354
|
-5,644
|
|
投資キャッシュフロー
|
91,047
|
8,793
|
5,052
|
-62,990
|
22,507
|
-54,865
|
10,470
|
-100,506
|
-7,592
|
96,109
|
-28,860
|
8,440
|
-
|
6,304
|
-32,093
|
11,439
|
11,306
|
25,411
|
-20,161
|
-3,916
|
13,971
|
-41,970
|
-112,300
|
-23,949
|
39,658
|
30,763
|
20,136
|
-
|
2,677
|
26,508
|
19,644
|
-2,767
|
13,682
|
-105,266
|
43,489
|
34,637
|
-101,023
|
-173,618
|
-5,276
|
18,881
|
-208,717
|
47,335
|
-64,279
|
65,268
|
-292,372
|
29,249
|
165,497
|
82,128
|
73,039
|
-81,411
|
32,641
|
-651,548
|
-45,053
|
110,863
|
105,956
|
52,881
|
-70,979
|
-71,192
|
|
自己株式の取得による支出
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
47,651
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
705
|
2,645
|
2,658
|
2,671
|
2,682
|
2,696
|
2,709
|
2,722
|
|
財務キャッシュフロー
|
-179
|
2,394
|
2,667
|
478,419
|
-412
|
-422,347
|
5
|
7,483
|
480,183
|
-473,183
|
39,780
|
35
|
-
|
9,134
|
65
|
41
|
164
|
23,645
|
14,861
|
589
|
727
|
715
|
115,734
|
106,557
|
1,434
|
2,194
|
-524
|
-
|
10,227
|
451
|
4,416
|
22,396
|
11,859
|
121,120
|
-11
|
4,160
|
226,334
|
3,641
|
-3,596
|
3,175
|
300,895
|
19,506
|
93,846
|
3,416
|
389,019
|
29,885
|
-7,177
|
5,475
|
54,219
|
168,800
|
103,791
|
821,011
|
3,425
|
2,384
|
4,754
|
78,533
|
330,466
|
110,705
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-66,890
|
-137,264
|
-132,445
|
-116,854
|
-148,244
|
|
FCFマージン(%)
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
|
-395.2
|
-8693.1
|
-198.4
|
-6035.8
|
-834.9
|